|
(単位:%)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
135,052
|
136,888
|
137,733
|
151,065
|
147,465
|
149,824
|
136,132
|
146,822
|
149,066
|
146,101
|
140,456
|
150,571
|
144,946
|
145,481
|
152,055
|
207,473
|
206,364
|
208,746
|
204,416
|
205,769
|
214,000
|
222,177
|
217,510
|
237,537
|
242,230
|
247,322
|
247,859
|
111,001
|
118,682
|
120,330
|
119,502
|
123,775
|
129,706
|
134,569
|
145,177
|
113,308
|
38,715
|
112,098
|
119,552
|
139,113
|
172,582
|
168,302
|
180,388
|
175,616
|
197,222
|
204,318
|
205,363
|
200,472
|
208,717
|
206,600
|
192,032
|
189,346
|
191,190
|
187,851
|
189,516
|
181,296
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.6
|
-8.4
|
-9.1
|
-1.3
|
-4.3
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,278
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,825
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,436
|
4,470
|
5,463
|
3,729
|
5,368
|
4,671
|
4,460
|
4,857
|
4,543
|
4,618
|
4,545
|
5,156
|
4,311
|
4,595
|
5,407
|
6,187
|
7,531
|
6,672
|
8,196
|
10,106
|
8,355
|
5,193
|
7,034
|
6,985
|
8,413
|
8,766
|
9,598
|
12,252
|
12,519
|
14,064
|
16,803
|
17,141
|
16,096
|
16,637
|
16,120
|
18,780
|
19,310
|
19,986
|
18,457
|
19,559
|
19,036
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201,984
|
207,940
|
210,605
|
357,481
|
214,934
|
220,938
|
227,527
|
229,730
|
86,510
|
96,085
|
98,820
|
102,287
|
97,903
|
104,827
|
107,276
|
129,204
|
102,882
|
91,442
|
92,360
|
102,403
|
98,919
|
118,193
|
113,229
|
132,533
|
123,025
|
142,673
|
149,700
|
153,769
|
148,426
|
155,445
|
154,153
|
170,513
|
164,594
|
161,129
|
176,422
|
166,573
|
161,306
|
|
営業利益
|
7,142
|
7,610
|
14,239
|
15,696
|
15,963
|
14,643
|
9,681
|
12,901
|
13,633
|
11,420
|
11,196
|
13,013
|
9,622
|
10,771
|
376
|
28,141
|
16,336
|
14,716
|
-68,923
|
3,785
|
6,060
|
11,572
|
-139,972
|
22,603
|
21,292
|
19,795
|
18,129
|
24,491
|
22,597
|
21,510
|
17,215
|
25,872
|
24,879
|
27,293
|
15,973
|
10,426
|
-52,727
|
19,738
|
17,149
|
40,194
|
54,389
|
55,073
|
47,855
|
52,591
|
54,549
|
54,618
|
51,594
|
52,046
|
53,272
|
52,447
|
21,519
|
24,752
|
30,061
|
11,429
|
22,943
|
19,990
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.1
|
15.7
|
6.1
|
12.1
|
11.0
|
|
経常(税引前)利益
|
2,535
|
3,196
|
9,768
|
11,213
|
11,900
|
11,057
|
6,295
|
9,738
|
10,900
|
9,165
|
9,082
|
11,467
|
7,539
|
8,775
|
-7,480
|
2,486
|
-21,599
|
-10,067
|
-93,903
|
-21,207
|
-18,682
|
-13,243
|
-164,651
|
-2,454
|
-17,204
|
-3,573
|
-48,836
|
4,184
|
309
|
1,350
|
-3,197
|
5,472
|
4,446
|
7,996
|
-1,920
|
-14,451
|
-72,629
|
833
|
-1,189
|
21,723
|
36,629
|
6,427
|
36,246
|
41,243
|
42,255
|
39,738
|
34,364
|
34,076
|
33,136
|
32,522
|
1,857
|
5,952
|
11,424
|
-7,194
|
5,715
|
4,357
|
|
経常(税引前)利益率(%)
|
1.9
|
2.3
|
7.1
|
7.4
|
8.1
|
7.4
|
4.6
|
6.6
|
7.3
|
6.3
|
6.5
|
7.6
|
5.2
|
6.0
|
-4.9
|
1.2
|
-10.5
|
-4.8
|
-45.9
|
-10.3
|
-8.7
|
-6.0
|
-75.7
|
-1.0
|
-7.1
|
-1.4
|
-19.7
|
3.8
|
0.3
|
1.1
|
-2.7
|
4.4
|
3.4
|
5.9
|
-1.3
|
-12.8
|
-187.6
|
0.7
|
-1.0
|
15.6
|
21.2
|
3.8
|
20.1
|
23.5
|
21.4
|
19.4
|
16.7
|
17.0
|
15.9
|
15.7
|
1.0
|
3.1
|
6.0
|
-3.8
|
3.0
|
2.4
|
|
法人税等合計
|
1,526
|
1,356
|
5,230
|
4,085
|
4,816
|
3,977
|
1,896
|
3,602
|
4,124
|
3,383
|
3,378
|
3,978
|
2,815
|
3,099
|
-1,731
|
2,017
|
-8,858
|
-3,957
|
-7,313
|
-8,056
|
-7,886
|
-4,989
|
52,626
|
1,054
|
1,853
|
716
|
-23,787
|
-425
|
-1,166
|
-719
|
-7,400
|
-388
|
-1,040
|
-1,319
|
2,224
|
-997
|
-4,148
|
1,711
|
-2,322
|
1,189
|
415
|
-319
|
-53,185
|
9,721
|
9,734
|
10,329
|
7,327
|
6,010
|
5,740
|
5,879
|
-35
|
1,398
|
2,251
|
-4,620
|
1,852
|
434
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.5
|
19.7
|
64.2
|
32.4
|
10.0
|
|
純利益
|
1,009
|
1,840
|
4,538
|
7,128
|
7,084
|
-
|
4,398
|
6,136
|
6,776
|
5,782
|
5,704
|
7,489
|
4,724
|
5,676
|
-5,749
|
469
|
-12,741
|
-6,110
|
-86,590
|
-13,151
|
-10,796
|
-8,254
|
-217,278
|
-3,508
|
-19,057
|
-4,289
|
-25,049
|
4,609
|
1,475
|
2,069
|
4,203
|
5,860
|
5,486
|
9,315
|
-4,144
|
-13,454
|
-68,481
|
-878
|
1,133
|
20,534
|
36,214
|
6,746
|
89,431
|
31,522
|
32,521
|
29,409
|
27,037
|
28,066
|
27,396
|
26,643
|
1,892
|
4,554
|
9,173
|
-2,574
|
3,863
|
3,923
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4
|
4.8
|
-1.4
|
2.0
|
2.2
|
|
一株あたり利益
|
0.02
|
0.03
|
0.07
|
0.11
|
0.11
|
0.11
|
0.07
|
0.09
|
0.1
|
0.09
|
0.09
|
0.11
|
0.07
|
0.09
|
-0.09
|
0.01
|
-0.19
|
-0.09
|
-1.31
|
-0.2
|
-0.16
|
-0.12
|
-3.29
|
-0.05
|
-0.29
|
-0.06
|
-0.38
|
0.07
|
0.02
|
0.03
|
0.06
|
0.08
|
0.08
|
0.13
|
-0.05
|
-0.16
|
-0.8
|
-0.01
|
0.01
|
0.24
|
0.41
|
0.07
|
0.99
|
0.34
|
0.35
|
0.33
|
0.3
|
0.32
|
0.31
|
0.31
|
0.03
|
0.05
|
0.11
|
-0.03
|
0.05
|
0.05
|
|
希薄化後一株あたり利益
|
0.02
|
0.03
|
0.07
|
0.11
|
0.11
|
0.1
|
0.06
|
0.09
|
0.1
|
0.09
|
0.08
|
0.11
|
0.07
|
0.09
|
-0.09
|
0.01
|
-0.19
|
-0.09
|
-1.31
|
-0.2
|
-0.16
|
-0.12
|
-3.29
|
-0.05
|
-0.29
|
-0.06
|
-0.38
|
0.06
|
0.02
|
0.03
|
0.06
|
0.08
|
0.07
|
0.12
|
-0.05
|
-0.16
|
-0.8
|
-0.01
|
0.01
|
0.21
|
0.36
|
0.07
|
0.89
|
0.31
|
0.33
|
0.3
|
0.29
|
0.3
|
0.29
|
0.29
|
0.03
|
0.05
|
0.11
|
-0.03
|
0.04
|
0.04
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|